| Company | Price | Valuation | Profitability | Cash & leverage | Quality | Rating | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | P/B | P/S | EV / EBITDA | DCF upside | Gross margin | Operating margin | Net margin | ROE | ROIC | FCF yield | Debt / equity | Net debt / EBITDA | Interest coverage | Current ratio | Dividend yield | Piotroski (0-9) | Altman Z | Rating score (1-5) | |||
| €17.40 | 28.38× | 13.34× | 1.05× | 12.24× | 397.3% | 34.6% | 11.6% | 3.7% | 46.9% | 14.1% | 1.5% | 5.21× | 3.09× | 7.28× | 1.02× | 1.0% | 6 | 1.79 | 2 | B- | |
| €67.86 | 27.13× | 2.92× | 1.81× | 14.24× | 79.3% | 50.6% | 10.8% | 6.7% | 10.8% | 5.9% | 5.5% | 0.89× | 2.99× | 5.9× | 0.9× | 2.8% | 6 | 2.12 | 3 | B | |
| Peer median | — | 27.13× | 2.92× | 1.81× | 14.24× | 79.3% | 50.6% | 10.8% | 6.7% | 10.8% | 5.9% | 5.5% | 0.89× | 2.99× | 5.9× | 0.9× | 2.8% | 6 | 2.12 | 3 | — |

